← New analysisCompare properties →
ACTIVEcondovia mls

29 Fall Creek Drive, Unit 4

Branson, MO, 65616

1 bd1 ba619 sqftBuilt 1993

List price

$145,000

Front Photo
Financial analysis

Adjust the assumptions to see live results. Defaults are Branson-area estimates and will be refined with local data.

Monthly cash flow

$324

Cap rate

9.1%

Cash-on-cash

13.4%

DSCR

1.42

Est. annual revenue$31,116
Stays / year67
Property tax($445)
Insurance($725)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$13,145
Down payment$29,000
Loan amount$116,000
Monthly payment (P&I)$771.75
Annual debt service($9,261)
Annual cash flow$3,884
Break-even occupancy42.7%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this propertyComing soon

A chat assistant grounded in local Branson knowledge is on the way. For now, send your question to Sydney using the form on the right and you'll get a real answer.

AI investment scoreComing soon

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — is on the way. Until then, the financial breakdown on the left is fully live, and Sydney can give you the local read.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Listing description
Fully furnished 1 bed, 1 bath condo just minutes from the Branson Strip! Currently operating as a successful short-term rental--self-management allowed. Enjoy quick access to Lake Taneycomo for award-winning fishing, plus nearby shopping, dining, and live entertainment. Turnkey investment or personal getaway in the heart of Branson!

Projections and scores are estimates for informational purposes only — not financial, investment, tax, or legal advice. Branson-area defaults are starting points; confirm local rules, rates, and revenue before making any decision.